For saleSingle family
$505,000
11282 68th St NE
Albertville MN 55301
5 beds, 3.5 baths, 3,344 sqft
11282 68th St NE is a 5 beds, 3.5 baths, 3,344 sqft single family home for sale at $505,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,850/mo and returns -$755/mo a month at a 4.9% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,850/mo
- Monthly cash flow
- -$755/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $337,500
Offer ≤ $337,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading